Consolidated figures · ₹ crore
| ₹ Cr | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 322 | 394 | 367 | 486 | 834 | 875 | |
| COGS | 244 | 323 | 297 | 401 | 704 | 738 |
| Gross profit | 79 | 70 | 70 | 85 | 131 | 137 |
| 53 | 59 | 63 | 83 | 121 | 126 | |
| 25 | 11 | 7 | 2 | 9 | 11 | |
| OPM % | 7.8% | 2.9% | 1.9% | 0.4% | 1.1% | 1.3% |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 4 |
| Interest | 2 | 2 | 2 | 2 | 1 | 2 |
| 0 | 3 | 1 | 2 | 2 | 2 | |
| Profit before tax | 22 | 10 | 3 | 1 | 8 | 8 |
| Tax | 9 | -0 | -0 | 0 | 2 | 3 |
| Tax % | 41.9% | -2.9% | -3.2% | 36.5% | 27.2% | 34% |
| 13 | 10 | 4 | 0 | 6 | 5 | |
| PAT margin % | 3.9% | 2.6% | 1% | 0.1% | 0.7% | 0.6% |
| EPS (₹) | 33.2 | 27.1 | 9.4 | 1 | 15.6 | 13.3 |
| EPS adjusted (₹) | 33.2 | 27.2 | 9.5 | 1.1 | 15.6 | 10.5 |
| Annual report | Annual report for Mar 2021 | Annual report for Mar 2022 | Annual report for Mar 2023 | Annual report for Mar 2024 | Annual report for Mar 2025 | — |
| ₹ Cr | Mar 2018 | Mar 2019 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 |
| Reserves | 18 | 22 | 13 | 24 | 27 | 27 | 37 | 53 |
| Minority interest | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| 34 | 29 | 28 | 28 | 30 | 35 | 41 | 33 | |
| 40 | 48 | 47 | 46 | 55 | 72 | 107 | 86 | |
| Total equity & liabilities | 96 | 103 | 92 | 102 | 117 | 139 | 189 | 177 |
| 23 | 22 | 20 | 21 | 23 | 23 | 24 | 24 | |
| CWIP | — | — | 1 | 0 | — | — | — | 0 |
| Investments | — | — | 0 | 0 | 0 | 0 | 0 | 0 |
| 73 | 81 | 71 | 81 | 93 | 116 | 166 | 153 | |
| Total assets | 96 | 103 | 92 | 102 | 117 | 139 | 189 | 177 |
| ₹ Cr | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -17 | 4 | 10 | 16 | -7 | 11 | -2 | -7 | 8 | -11 | -7 | |
| -3 | -1 | -6 | -1 | -2 | -1 | -1 | -4 | -1 | -2 | -2 | |
| 19 | -4 | -1 | 0 | 0 | -2 | -0 | 0 | -1 | 3 | 8 | |
| Net cash flow | -1 | -1 | 3 | 15 | -9 | 8 | -3 | -10 | 6 | -10 | -1 |
| Free cash flow | — | — | — | — | — | 9 | -6 | -11 | 7 | -14 | -9 |
| CFO / Operating profit % | — | — | — | — | — | 41.8% | -20.2% | -98% | 397.1% | -121.6% | -64.5% |